[SPSETIA] YoY TTM Result on 31-Jul-2004 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
21-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jul-2004 [#3]
Profit Trend
QoQ- 2.4%
YoY- 17.49%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 1,113,955 1,418,666 1,022,895 948,879 731,708 656,098 520,827 13.50%
PBT 313,057 343,079 250,775 202,845 171,111 133,822 131,187 15.59%
Tax -82,443 -95,881 -76,739 -61,338 -50,671 -40,609 -38,187 13.67%
NP 230,614 247,198 174,036 141,507 120,440 93,213 93,000 16.33%
-
NP to SH 230,726 247,272 174,036 141,507 120,440 93,213 93,000 16.34%
-
Tax Rate 26.33% 27.95% 30.60% 30.24% 29.61% 30.35% 29.11% -
Total Cost 883,341 1,171,468 848,859 807,372 611,268 562,885 427,827 12.83%
-
Net Worth 1,345,882 1,668,155 1,643,031 1,337,938 1,225,374 847,444 732,866 10.65%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 164,068 137,038 84,291 55,627 33,537 33,496 26,736 35.28%
Div Payout % 71.11% 55.42% 48.43% 39.31% 27.85% 35.93% 28.75% -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 1,345,882 1,668,155 1,643,031 1,337,938 1,225,374 847,444 732,866 10.65%
NOSH 672,941 661,966 649,419 566,923 554,468 348,742 334,642 12.34%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 20.70% 17.42% 17.01% 14.91% 16.46% 14.21% 17.86% -
ROE 17.14% 14.82% 10.59% 10.58% 9.83% 11.00% 12.69% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 165.54 214.31 157.51 167.37 131.97 188.13 155.64 1.03%
EPS 34.29 37.35 26.80 24.96 21.72 26.73 27.79 3.56%
DPS 24.60 20.88 12.98 9.92 6.05 9.60 8.00 20.57%
NAPS 2.00 2.52 2.53 2.36 2.21 2.43 2.19 -1.50%
Adjusted Per Share Value based on latest NOSH - 566,923
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 22.27 28.36 20.45 18.97 14.63 13.12 10.41 13.50%
EPS 4.61 4.94 3.48 2.83 2.41 1.86 1.86 16.32%
DPS 3.28 2.74 1.68 1.11 0.67 0.67 0.53 35.47%
NAPS 0.269 0.3335 0.3284 0.2675 0.245 0.1694 0.1465 10.65%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 5.73 2.47 2.87 2.52 2.23 2.36 1.69 -
P/RPS 3.46 1.15 1.82 1.51 1.69 1.25 1.09 21.21%
P/EPS 16.71 6.61 10.71 10.10 10.27 8.83 6.08 18.34%
EY 5.98 15.12 9.34 9.90 9.74 11.33 16.44 -15.50%
DY 4.29 8.45 4.52 3.94 2.71 4.07 4.73 -1.61%
P/NAPS 2.87 0.98 1.13 1.07 1.01 0.97 0.77 24.50%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 20/09/07 21/09/06 21/09/05 21/09/04 23/09/03 18/09/02 26/09/01 -
Price 5.63 2.52 2.55 2.63 2.24 2.21 1.38 -
P/RPS 3.40 1.18 1.62 1.57 1.70 1.17 0.89 25.01%
P/EPS 16.42 6.75 9.52 10.54 10.31 8.27 4.97 22.02%
EY 6.09 14.82 10.51 9.49 9.70 12.09 20.14 -18.06%
DY 4.37 8.29 5.09 3.77 2.70 4.35 5.80 -4.60%
P/NAPS 2.82 1.00 1.01 1.11 1.01 0.91 0.63 28.36%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment